[FAST] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -86.8%
YoY- 908.33%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 20,277 15,505 10,109 4,922 20,487 15,268 9,759 62.61%
PBT 2,779 2,759 1,614 733 2,733 1,914 939 105.72%
Tax -935 -828 -516 -214 -939 -497 -165 216.84%
NP 1,844 1,931 1,098 519 1,794 1,417 774 78.09%
-
NP to SH 151 465 197 97 735 598 398 -47.49%
-
Tax Rate 33.65% 30.01% 31.97% 29.20% 34.36% 25.97% 17.57% -
Total Cost 18,433 13,574 9,011 4,403 18,693 13,851 8,985 61.24%
-
Net Worth 15,251 24,334 23,640 25,866 25,021 25,178 24,186 -26.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 15,251 24,334 23,640 25,866 25,021 25,178 24,186 -26.40%
NOSH 150,999 154,999 151,538 161,666 156,382 157,368 153,076 -0.90%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.09% 12.45% 10.86% 10.54% 8.76% 9.28% 7.93% -
ROE 0.99% 1.91% 0.83% 0.38% 2.94% 2.38% 1.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.43 10.00 6.67 3.04 13.10 9.70 6.38 64.02%
EPS 0.10 0.30 0.13 0.06 0.47 0.38 0.26 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.157 0.156 0.16 0.16 0.16 0.158 -25.73%
Adjusted Per Share Value based on latest NOSH - 161,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.71 3.60 2.35 1.14 4.76 3.55 2.27 62.46%
EPS 0.04 0.11 0.05 0.02 0.17 0.14 0.09 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0565 0.0549 0.0601 0.0581 0.0585 0.0562 -26.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.165 0.185 0.215 0.19 0.135 0.12 0.10 -
P/RPS 1.23 1.85 3.22 6.24 1.03 1.24 1.57 -14.97%
P/EPS 165.00 61.67 165.38 316.67 28.72 31.58 38.46 163.32%
EY 0.61 1.62 0.60 0.32 3.48 3.17 2.60 -61.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.18 1.38 1.19 0.84 0.75 0.63 88.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 26/08/14 16/05/14 25/02/14 12/11/13 21/08/13 -
Price 0.18 0.20 0.185 0.25 0.155 0.165 0.11 -
P/RPS 1.34 2.00 2.77 8.21 1.18 1.70 1.73 -15.61%
P/EPS 180.00 66.67 142.31 416.67 32.98 43.42 42.31 161.86%
EY 0.56 1.50 0.70 0.24 3.03 2.30 2.36 -61.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.27 1.19 1.56 0.97 1.03 0.70 85.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment